s and Advisory Celsius Global s SICAV PLC An umbrella fund with segregated liability between Sub-s Annual Report and Audited Financial Statements for the year ended 30 June 2013
Table of Contents General Information 1 Directors Report 5 Independent Auditor s Report 8 Custodian s Report 10 Fondo Doppio Passo 11 Investment Manager s Report 11 Portfolio of Investments as at 30 June 2013 12 Portfolio of Investments as at 30 June 2012 15 Dynamic Tracker 18 Investment Manager s Report 18 Portfolio of Investments as at 30 June 2013 20 Portfolio of Investments as at 30 June 2012 21 Dynamic 70 Tracker 18 Investment Manager s Report 18 Portfolio of Investments as at 30 June 2013 22 Portfolio of Investments as at 30 June 2012 23 Dynamic 80 Tracker 18 Investment Manager s Report 18 Portfolio of Investments as at 30 June 2013 24 Portfolio of Investments as at 30 June 2012 25 Dynamic 90 Tracker 18 Investment Manager s Report 18 Portfolio of Investments as at 30 June 2013 26 Portfolio of Investments as at 30 June 2012 27 Diversified Fixed Income Plus Guaranteed 28 Investment Manager s Report 28 Portfolio of Investments as at 30 June 2013 29 Portfolio of Investments as at 30 June 2012 30 ICI (EUR) 31 Investment Manager s Report 31 Portfolio of Investments as at 30 June 2013 32 Portfolio of Investments as at 30 June 2012 33 ICI (GBP) 34 Investment Manager s Report 34 Portfolio of Investments as at 30 June 2012 35 FX Multistrategy (EUR) 36 Investment Manager s Report 36 Portfolio of Investments as at 30 June 2012 37 Enhanced Multi Strategy Dynamic 39 Investment Manager s Report 39 Portfolio of Investments as at 30 June 2012 40 Diversified Alpha (formerly CAR Long Short ) 42 Investment Manager s Report 42 Portfolio of Investments as at 30 June 2013 43 Portfolio of Investments as at 30 June 2012 48
Table of Contents cont/d SEB Garantifond 80 (SEK) 54 Investment Manager s Report 54 Portfolio of Investments as at 30 June 2013 55 Portfolio of Investments as at 30 June 2012 60 RMF Diversified Index (EUR) 64 Investment Manager s Report 64 Portfolio of Investments as at 30 June 2012 65 SEB Guarantee 80 (EUR) 66 Investment Manager s Report 66 Portfolio of Investments as at 30 June 2013 67 Portfolio of Investments as at 30 June 2012 72 Target Alpha Program 4 (EUR) 76 Investment Manager s Report 76 Portfolio of Investments as at 30 June 2013 77 Portfolio of Investments as at 30 June 2012 79 Statements of Comprehensive Income 82 Statements of Changes in Net Assets Attributable to Redeemable Participating Shareholders 87 Statements of Financial Position 92 Statements of Cash Flows 98 Notes to the Financial Statements 106 Other Information 154
General Information The following information is derived from and should be read in conjunction with the full text and definitions section of the Prospectus. The Company had no employees as at 30 June 2013 or 30 June 2012. At 30 June 2013, the Company comprised eleven active sub-funds ( the Sub-s ): Sub- Launch Date Fondo Doppio Passo 13 June 2006 Dynamic Tracker 31 July 2006 Dynamic 70 Tracker 31 July 2006 Dynamic 80 Tracker 31 July 2006 Dynamic 90 Tracker 31 July 2006 Diversified Fixed Income Plus Guaranteed 14 December 2006 ICI (EUR) 09 January 2007 Diversified Alpha (formerly CAR Long Short ) 19 July 2007 SEB Garantifond 80 (SEK) 11 September 2007 SEB Guarantee 80 (EUR) 11 September 2007 Target Alpha Program 4 (EUR) 28 January 2008 The following Sub-s are registered for sale in Switzerland: Sub- Diversified Alpha (formerly CAR Long Short ) Target Alpha Program 4 (EUR) The issue price at which of a Sub- will be issued on a Dealing Day is calculated by ascertaining the Net Asset Value ("NAV") per Share of the relevant Class on the relevant Dealing Day. The NAV per Share will differ on each Dealing Day. The NAV of a Sub- shall be expressed in the currency in which the are designated or in such other currency as the Directors may determine either generally or in relation to a particular Class or in a specific case, and shall be calculated by ascertaining the value of the assets of the Sub- and deducting from such value the liabilities of the Sub- (excluding Shareholders' equity) as at the valuation point for such Dealing Day. The NAV per Share of a Sub- will be calculated by dividing the NAV of the Sub- by the number of in the Sub- then in issue, or deemed to be in issue, as at the valuation point for such Dealing Day and rounding the result mathematically to two decimal places or such other number of decimal places as may be determined by the Directors from time to time. In the event the of any Sub- are further divided into Classes, the NAV per Class shall be determined by notionally allocating the NAV of the Sub- amongst the Classes making such adjustments for subscriptions, repurchases, fees, distributions, accumulation or distribution of income and the expenses, liabilities or assets attributable to each such Class (including the gains/losses on and costs of financial instruments employed for currency hedging between the currencies in which the assets of the Sub- are designated and the designated currency of the Class, which gains/losses and costs shall accrue solely to that Class) and any other factor differentiating the Classes as appropriate. 1
General Information cont/d A Preliminary Charge of up to 4 the NAV per Share may be charged by the Company for payment to the Distributor on the issue of. A Repurchase Charge of up to 3 the Repurchase Price of any Class of of a Sub- may be charged by the Company. The amount of the Preliminary or Repurchase Charge (if any), will be set out in the relevant Supplement to the Prospectus for each Sub-. The functional currency of each Sub- represents the primary economic environment in which the Sub- operates and is referred to in the Prospectus and Supplements to the Prospectus for each Sub- as the Base Currency. The functional currencies for the Sub-s as at 30 June 2013 are the British Pound (), Euro () and Swedish Krona (SEK). Net Asset Value ("NAV") The following tables detail the NAV and the NAV per Share as at 30 June 2013 and 30 June 2012: Sub- CCY NAV 30 June 13 NAV 30 June 12 Fondo Doppio Passo 244,601,549 255,717,878 Dynamic Tracker 16,329,030 17,699,869 Dynamic 70 Tracker 16,289,727 18,294,039 Dynamic 80 Tracker 25,256,178 29,535,445 Dynamic 90 Tracker 19,558,938 26,626,848 Diversified Fixed Income Plus Guaranteed 501,858,783 510,901,960 ICI (EUR) 20,103,861 23,344,209 ICI (GBP)* - 699,354 FX Multistrategy (EUR)* - 5,501,318 Enhanced Multi Strategy Dynamic * - 243,398,064 Diversified Alpha (formerly CAR Long Short ) 11,447,113 17,013,197 SEB Garantifond 80 (SEK) SEK 117,780,776 154,459,819 RMF Diversified Index (EUR) * - 23,635,872 SEB Guarantee 80 (EUR) 21,070,143 33,734,806 Target Alpha Program 4 (EUR) 4,006,149 6,670,131 Sub- by Share Class CCY NAV per Share 30 June 13 NAV per Share 30 June 12 Fondo Doppio Passo 122.24 118.69 Dynamic Tracker 1.4043 1.2729 Dynamic 70 Tracker 1.1513 1.0412 Dynamic 80 Tracker 1.0815 1.0151 Dynamic 90 Tracker 1.0549 1.0354 Diversified Fixed Income Plus Guaranteed 143.38 145.96 ICI (EUR) - Class A** - 96.20 ICI (EUR) - Class B 86.61 92.60 * These Sub-s were fully redeemed during the year ended 30 June 2013. ** This Share Class was fully redeemed during the year ended 30 June 2013. 2
General Information cont/d Net Asset Value ("NAV") cont/d Sub- by Share Class CCY NAV per Share 30 June 13 NAV per Share 30 June 12 ICI (GBP) - Class A* - 95.88 ICI (GBP) - Class B* - 90.95 FX Multistrategy (EUR)* - 88.08 Enhanced Multi Strategy Dynamic * - 93.04 Diversified Alpha (formerly CAR Long Short ) - Class D 114.85 110.78 Diversified Alpha (formerly CAR Long Short ) - Class E** US$ - 98.52 Diversified Alpha (formerly CAR Long Short ) - Class G 94.91 92.35 Diversified Alpha (formerly CAR Long Short ) - Class L CHF 97.88 95.42 Diversified Alpha (formerly CAR Long Short ) - Class M CHF 101.25 97.77 SEB Garantifond 80 (SEK) SEK 101.14 100.54 RMF Diversified Index (EUR) - Class F* - 0.7791 RMF Diversified Index (EUR) - Class H* - 0.7925 SEB Guarantee 80 (EUR) 97.88 98.76 Target Alpha Program 4 (EUR) - Class A 104.51 101.45 Target Alpha Program 4 (EUR) - Class D US$ 99.69 96.44 Target Alpha Program 4 (EUR) - Class G 101.35 98.12 * These Sub-s were fully redeemed during the year ended 30 June 2013. ** This Share Class was fully redeemed during the year ended 30 June 2013. Significant Events during the year The following Sub-s were fully redeemed during the year: Sub- Redemption Date ICI (GBP) 30 August 2012 FX Multistrategy (EUR) 30 August 2012 Enhanced Multi Strategy Dynamic 31 October 2012 RMF Diversified Index (EUR) 13 November 2012 The following active Sub-s had a Share Class which was fully redeemed during the year: Sub- Redemption Date ICI (EUR) - Class A 21 February 2013 Diversified Alpha (formerly CAR Long Short ) - Class E 3 May 2013 On 30 January 2013, the CAR Long Short changed its name to Diversified Alpha. A revised Supplement to the Prospectus was issued on 28 January 2013. There was no change to the investment objective or strategy of the Sub-. On 2 January 2013, a new Supplement to the Prospectus was issued for SEB Garantifond 80 (SEK) and SEB Guarantee 80 (EUR). A new investment objective and strategy was adopted, please refer to the respective Investment Manager's Report for further details. During the year ended 30 June 2013, an anomaly was identified in the calculation methodology of the performance fees on the Traditional Basket of Fondo Doppio Passo. Please refer to Note 14, Related party transactions, for further details. There were no other significant events during the year, other than those disclosed above, which require adjustment to, or disclosure in the financial statements. 3
General Information cont/d Significant Events after the year end Target Alpha Program 4 (EUR) was fully redeemed on 11 July 2013. On 4 October 2013 a resolution was passed to terminate the ICI (EUR) on 12 November 2013. 4
Directors Report The Directors present their report together with the audited financial statements of Celsius Global s SICAV plc (the Company") for the year ended 30 June 2013. The Company was incorporated on 28 March 2006 as an open-ended umbrella fund with segregated liability between Sub- s. The Company is licensed by the Malta Financial Services Authority ("MFSA") under the Investment Services Act, 1994 and qualifies as a Maltese UCITS, pursuant to the Undertakings for Collective Investment in Transferable Securities and Management Companies Regulations, 2004, which transpose Council Directive 85/611 EEC, as amended. The Company adheres to the requirements under the MFSA Investment Services Rules transposing requirements under the Council Directive 2009/65/EC of the European Parliament and of the Council of 13 July 2009 on the co-ordination of laws, regulations, and administrative provisions relating to Undertakings for Collective Investment in Transferable Securities (UCITS Directive) (recast), as amended from time to time, and includes any implementing measures that have been or may be issued thereunder. The measures which the Directors have taken to ensure proper books of account are kept are the adoption of suitable policies for recording transactions, assets and liabilities and the appointment of appropriately qualified staff. The books of account of the Company are maintained by State Street Services (Ireland) Limited at 78 Sir John Rogerson's Quay, Dublin 2, Ireland. The total net assets attributable to Shareholders as at 30 June 2013 was 906,864,608 (30 June 2012: 1,252,313,337). The beginning of the reporting period was characterised by the European Central Bank ( ECB ) attempting to curtail the sovereign debt crisis in Europe by promising to do whatever was required to preserve the Euro. This positive sentiment helped European markets to rally sharply in July and August 2012 after dipping on fears of a Greek exit from the Eurozone. Markets in Asia, particularly China, suffered as worries about a slowdown in growth affected investor confidence, while yields on major sovereign bonds rose after reaching multi-decade lows in the early part of July 2012. The rally in Europe and the United States ( US ) extended to year end as central banks in the US and Europe implemented easy monetary policy to boost their economies. China and Japan also put in place aggressive easing measures and saw equity markets boosted in September following a period of losses. There were big gains in Asia at the turn of the year as better economic data and the prospect of a resolution to the US fiscal cliff boosted investors. The fiscal cliff issue in the US has loomed large for some time, creating uncertainty in the market, but a last minute deal between politicians helped to calm nervous markets in January and was bolstered by stronger economic data from the US and China. In February and March 2013 the Eurozone took centre stage again as first the Italian elections, and then the Cypriot Crisis, influenced the markets. Despite strong rhetoric from the ECB about a united Europe, we saw the Eurostoxx 50 fall and Italian equities plummet, with the FTSE MIB losing almost 9% in February 2013. Regardless of this disruption the markets stabilised in April and May 2013, as the ECB implemented easy monetary policy and the Cypriot Crisis appeared to be resolved. The economies of Italy and Spain remained fragile, but confidence returned to investors, helping equity markets to rise once more. This stability was enhanced by the US Federal Reserve s policy of quantitative easing, which involved it buying USD85 billion of bonds per month throughout the first half of 2013, counteracting some of the negative effects from the sequestration process and helping to support global equity markets. The positive sentiment evident at the turn of the year towards emerging markets gave way in February and March 2013, as weaker data from the major BRIC economies worried investors. China s CSI 300 Index fell 6% in March, while Brazil s Bovespa and India s Sensex Indices were also down. Falling commodity prices helped to control inflation in many emerging market countries, however, and allowed governments to implement easy monetary policy. This policy began to work in May 2013 as stronger economic data helped the CSI 300 to rise 6%, while the Sensex was also up. Mid-way through June 2013 it became apparent how influential the Fed s asset purchase programme had become. Asset prices plummeted across the board following the Federal Open Market Committee ( FOMC ) meeting on June 18 2013 when Fed chairman Ben Bernanke stated he might begin tapering the programme later in the year, if a consistent downward trend in unemployment rates was seen. 5
Directors Report cont/d There were no Sub- launches during the year ended 30 June 2013. The following Sub-s were fully redeemed during the year: ICI (GBP) FX Multistrategy (EUR) Enhanced Multi Strategy Dynamic RMF Diversified Index (EUR) During the year the following active Sub- had a Share Class that was fully redeemed: ICI (EUR) - Class A Diversified Alpha (formerly CAR Long Short ) - Class E The Board of Directors intend to implement a more cautious asset allocation following the very large rallies in global equity markets, in particular US and Japan. amental economic data, starting in the second quarter of 2013, has deteriorated, with inflation remaining low. Despite the threat of reduced quantitative easing from the US Federal Reserve, the Directors still expect monetary policy to remain very loose, but intends to maintain large fixed income positions to preserve capital. A detailed analysis of the risks facing each Sub- is included in Note 15 to the financial statements. The results for the year under review are set out in the Statements of Comprehensive Income. There were no dividends declared during the year ended 30 June 2013 or 30 June 2012. Refer to general information section. There were no breaches to the Company's standard licence conditions and there were no regulatory sanctions during the year under review. During the year ended 30 June 2013, an anomaly was identified in the calculation methodology of the performance fees on the Traditional Basket of Fondo Doppio Passo. Please refer to Note 14, Related party transactions, for further details. The Directors of the Company who held office during the year were: Mr. Francis J. Vassallo Mr. Lino Spiteri Mr. Paul Hopkins None of the Directors, their family or the Secretary hold or held any beneficial interest in the of the Company during the year. No Director had at any time during the year or at the year end, a material interest in any contract of significance, in relation to the business of the Company. PricewaterhouseCoopers have indicated their willingness to continue in office and a resolution for their re-appointment will be proposed at the Annual General Meeting. 6
Directors Report cont/d The Directors are required by the Companies Act, 1995 to prepare financial statements which give a true and fair view of the state of affairs of the Company as at the end of each reporting period and of the profit or loss for that period. In preparing the financial statements, the Directors are responsible for: ensuring that the financial statements have been drawn up in accordance with International Financial Reporting Standards as adopted by the EU; selecting and applying appropriate accounting policies; making accounting estimates that are reasonable in the circumstances; ensuring that the financial statements are prepared on the going concern basis unless it is inappropriate to presume that the Company will continue in business as a going concern. The Directors are also responsible for designing, implementing and maintaining internal controls as the Directors determine are necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error, and that comply with the Companies Act, 1995 and the European Communities (Undertakings for Collective Investment in Transferable Securities) Regulations, 2011 (as amended). They are also responsible for safeguarding the assets of the Company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities. The financial statements of Celsius Global s SICAV plc for the year ended 30 June 2013 are included in the Annual Report 2013, which is published in hard-copy printed form and may be made available on the Investment Manager s website. The Directors are responsible for the maintenance and integrity of the Annual Report on the website in view of their responsibility for the controls over, and the security of, the website. Access to information published on the Company s website is available in other countries and jurisdictions, where legislation governing the preparation and dissemination of financial statements may differ from requirements or practice in Malta. On behalf of the Board Mr. Francis J. Vassallo Mr. Lino Spiteri Registered office: 192, Old Bakery Street Valletta VLT 08 Malta 21 October 2013 7
Independent Auditor s Report to the Shareholders of Celsius Global s SICAV plc Report on the Financial Statements for the year ended 30 June 2013 We have audited the financial statements of Celsius Global s SICAV plc (the Company ) on pages 82 to 153, which comprise the Statements of Financial Position as at 30 June 2013, and the Statements of Comprehensive Income, Statement of Changes in Net Assets Attributable to Redeemable Participating Shareholders and Statements of Cash Flows for the year then ended, and a summary of significant accounting policies and other explanatory information. Directors Responsibility for the Financial Statements As explained more comprehensively in the Statement of Directors responsibilities for the financial statements on page 7, the Directors are responsible for the preparation of financial statements that give a true and fair view in accordance with International Financial Reporting Standards ( IFRS ) as adopted by the European Union ( EU ) and the requirements of the Maltese Companies Act, 1995, and for such internal control as the Directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. Auditor s Responsibility Our responsibility is to express an opinion on these financial statements based on our audit. We conducted our audit in accordance with International Standards on Auditing. Those Standards require that we comply with ethical requirements and plan and perform the audit to obtain reasonable assurance about whether the financial statements are free from material misstatement. An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the financial statements. The procedures selected depend on the auditor s judgement, including the assessment of the risks of material misstatement of the financial statements, whether due to fraud or error. In making those risk assessments, the auditor considers internal controls relevant to the entity s preparation of financial statements that give a true and fair view in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the entity s internal control. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of accounting estimates made by the Directors, as well as evaluating the overall presentation of the financial statements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion. Opinion In our opinion the financial statements: give a true and fair view of the financial position of the Company as at 30 June 2013, and of its financial performance and its cash flows for the year then ended in accordance with IFRS as adopted by the EU; and have been properly prepared in accordance with the requirements of the Maltese Companies Act, 1995. 8
Independent Auditor s Report to the Shareholders of Celsius Global s SICAV plc cont/d Report on Other Legal and Regulatory Requirements We also have responsibilities under the Maltese Companies Act, 1995 to report to you if, in our opinion: the information given in the Directors report is not consistent with the financial statements; adequate accounting records have not been kept, or that returns adequate for our audit have not been received from branches not visited by us; the financial statements are not in agreement with the accounting records and returns; we have not received all the information and explanations we require for our audit; certain disclosures of Directors remuneration specified by law are not made in the financial statements, giving the required particulars in our report. We have nothing to report to you in respect of these responsibilities. PricewaterhouseCoopers 78 Mill Street Qormi QRM3101 Malta Lucienne Pace Ross Partner 21 October 2013 9
Custodian s Report to the Shareholders of Celsius Global s SICAV plc We, HSBC Bank Malta plc, as Custodian to Celsius Global s SICAV plc, ( the Company ), hereby confirm that, having enquired into the conduct of the Manager and of the Company from 1 July 2012 to 30 June 2013, it is our opinion that during this year, the Company and its Sub-s have been managed: In accordance with the limitations imposed on the investment and borrowing powers of the Company by its Memorandum and Articles of Association, the Prospectus and by the Malta Financial Services Authority and the UCITS regulations; and Otherwise in accordance with the provisions of its Memorandum and Articles of Association, the Prospectus and its Licence conditions, and the UCITS regulations. Fondo Doppio Passo: During the year ended 30 June 2013, an anomaly was identified in the calculation methodology of the performance fees on the Traditional Basket of Fondo Doppio Passo. The Investment Manager and Portfolio Selection Agent, in consultation with the Administrator and the Custodian, agreed a revision to the calculation methodology. It was further agreed by the Investment Manager and Portfolio Selection Agent that the revision would be calculated retrospectively. As a result the cumulative performance fees chargeable to the Sub- from inception to 31 March 2012 were lower by 1,788,699. It has been agreed by the Investment Manager and Portfolio Selection Agent that this amount will be repaid to the Sub-. The adjustments arising from the change of methodology were accounted for prospectively as a change in estimate and as a result the performance fee charge for the Company for the current year was reduced by 1,788,699. HSBC Bank Malta plc 116, Archbishop Street Valletta VLT 1116 Malta 21 October 2013 10
Fondo Doppio Passo Investment Objective The investment objective of the Sub- is to provide Shareholders with a return linked to the performance of two Baskets, the Traditional Basket* and the Diversified Basket (the Baskets ) comprised of a broad universe of assets that can include equities, bonds, currencies, money markets and emerging markets and on the Scheduled Maturity Date, a payment of an amount at least equal to the Minimum Protection Level. Investment Strategy The Sub- will offer Shareholders exposure to a diversified universe of assets by investing in the baskets, each with independent investment methodologies, while applying a dynamic asset allocation strategy that manages the balance of investment in the baskets and a zero bond investment, in order to provide the Minimum Protection Level on the Scheduled Maturity Date. Sub- Performance Summary % 1 Month 3 Months 6 Months 12 Months Since Inception Sub- Performance (1.32) (0.84) 0.38 3.14 29.43 High Low Latest At Inception NAV (EUR) 126.91 94.50 122.24 94.50 The above performance figures are based on a tradable NAV per Share. * The Traditional Basket is managed by the Portfolio Selection Agent and the Diversified Basket by Investment Manager -. 11
Fondo Doppio Passo Net Financial Assets at fair value through profit or loss: 97.11% (30/06/12: 98.22%) Money Market Instruments: 20.03% (30/06/12: 21.90%) CCY Principal Amount Description Maturity Date Fair value Sub- EUR 7,000,000 0.00% Belgium, Kingdom of T-Bill 18/07/2013 6,999,965 2.86 EUR 5,000,000 0.00% Belgium, Kingdom of T-Bill 15/08/2013 4,999,825 2.04 EUR 9,000,000 0.00% France, Government of T-Bill 25/07/2013 8,999,955 3.68 EUR 8,000,000 0.00% France, Government of T-Bill 29/08/2013 7,999,800 3.27 EUR 10,000,000 0.00% France, Government of T-Bill 05/09/2013 9,999,650 4.09 EUR 10,000,000 0.00% France, Government of T-Bill 19/09/2013 9,999,450 4.09 Total Money Market Instruments 48,998,645 20.03 Collective Investment Schemes****: 27.30% (30/06/12: 31.89%) CCY No. of Description Fair value Sub- EUR 18,498,943 Institutional Cash Series plc - Institutional Euro Liquidity 18,498,943 7.56 GBP 19,241,350 Institutional Cash Series plc - Institutional Sterling Liquidity 22,451,345 9.18 USD 29,452,167 Institutional Cash Series plc - Institutional US Dollar Liquidity 22,658,141 9.26 EUR 29,627 i Euro Government Bond UCITS ETF 3,170,488 1.30 EUR 1 i Euro STOXX 50 UCITS ETF Inc 27 0.00 Total Collective Investment Schemes 66,778,944 27.30 Net Financial Derivative Instruments: 49.78% (30/06/12: 44.43%) ed Swap*: 49.95% (30/06/12: 43.80%) CCY Notional Amount Description Maturity Date Fair value Sub- EUR 125,009,925 Fondo Doppio Passo ZCB ed Swap 22/09/2016 122,190,451 49.95 ed Swap at positive fair value 122,190,451 49.95 Open Futures Contracts***: (0.05%) (30/06/12: 0.28%) No. of Contracts Description Counterparty 88 135 41 178 28 Unrealised Gain/(Loss) Sub- German Euro BUND Futures Long Futures Contracts Expiring September 2013 Goldman Sachs (152,240) (0.06) TOPIX Index Futures Long Futures Contracts Expiring September 2013 421,753 0.17 S&P 500 E-Mini Index Futures Long Futures Contracts Expiring September 2013 Goldman Sachs (30,201) (0.01) 10 Year US Treasury Note Futures Long Futures Contracts Expiring September 2013 (364,321) (0.15) FTSE 100 Index Futures Long Futures Contracts Expiring September 2013 2,450 0.00 Unrealised gain on open futures contracts 424,203 0.17 Unrealised loss on open futures contracts (546,762) (0.22) Net unrealised loss on open futures contracts (122,559) (0.05) 12
Fondo Doppio Passo Net Financial Assets at fair value through profit or loss: 97.11% (30/06/12: 98.22%) cont/d Net Financial Derivative Instruments: 49.78% (30/06/12: 44.43%) cont/d Open Forward Foreign Exchange Currency Contracts**: (0.12%) (30/06/12: 0.35%) Maturity Date Counterparty Amount Bought Amount Sold Unrealised Gain/(Loss) Sub- 03/07/2013 Bank plc EUR 3,847 GBP 3,283 16 0.00 03/07/2013 Bank plc EUR 115,805 JPY 15,118,861 (1,286) (0.00) 03/07/2013 Bank plc EUR 1,400,880 USD 1,823,500 (1,970) (0.00) 03/07/2013 Bank plc EUR 844,029 USD 1,101,226 (3,163) (0.00) 03/07/2013 Bank plc JPY 15,118,861 EUR 118,170 (1,079) (0.00) 03/07/2013 Bank plc USD 1,056,458 EUR 795,489 17,263 0.01 03/07/2013 Bank plc USD 1,786,608 EUR 1,351,752 22,716 0.01 03/07/2013 Bank plc USD 1,318,468 EUR 1,005,162 9,158 0.00 17/09/2013 Royal Bank of Scotland EUR 24,793,351 GBP 21,132,737 155,941 0.06 17/09/2013 Citibank N.A. EUR 14,501,291 USD 19,176,000 (246,232) (0.10) 17/09/2013 JP Morgan Chase Bank EUR 14,496,009 USD 19,176,190 (251,661) (0.10) Unrealised gain on forward foreign exchange currency contracts 205,094 0.08 Unrealised loss on forward foreign exchange currency contracts (505,391) (0.20) Net unrealised loss on forward foreign exchange currency contracts (300,297) (0.12) Net Financial Derivative Instruments 121,767,595 49.78 Financial Assets at fair value through profit or loss 238,597,337 97.53 Financial Liabilities at fair value through profit or loss (1,052,153) (0.42) Net Financial Assets at fair value through profit or loss 237,545,184 97.11 Other receivables (30/06/12: 0.12%) 13,763,741 5.63 Cash held with broker for open futures contracts (30/06/12: 2.15%) 5,531,729 2.26 Cash held with broker for swap contracts (30/06/2012: Nil) 1,375,000 0.56 Cash and cash equivalents (30/06/12: 2.79%) 27,873 0.01 Deposits with credit institutions (30/06/12: 0.03%) 33,066 0.01 Other payables (30/06/12: (3.31%)) (7,391,316) (3.01) Borrowings (30/06/2012: Nil) (6,283,728) (2.57) Net Assets Attributable to Redeemable Participating Shareholders 244,601,549 100.00 30/06/2013 30/06/2012 30/06/2011 Net Assets Attributable to Redeemable Participating Shareholders 244,601,549 255,717,878 267,700,107 Number of Redeemable Participating in Issue 2,000,894 2,154,498 2,304,758 Net Asset Value per Redeemable Participating Share 122.24 118.69 116.15 Classification Financial derivative instruments at fair value through profit or loss are traded over the counter (OTC) with the exception of open futures contracts which are exchange traded. 13
Fondo Doppio Passo Analysis of Total Gross Assets Total Gross Assets Transferable Securities and Money Market Instruments 18.89 Collective Investment Schemes 25.75 OTC Financial Derivative Instruments 47.20 Exchange Traded Financial Derivative Instruments 0.17 Current Assets 7.99 The Counterparty for the ed Swap is Bank plc. 100.00 * The ed Swap exposes the Sub- to the performance of the Underlying (as defined by the Termsheet executed with the Approved Counterparty). ** Over the counter (OTC) Financial Derivative Instruments. *** Exchange Traded Financial Derivative Instruments. **** The Collective Investment Schemes held by the Sub- meet the requirements of UCITS regulations. 14
Fondo Doppio Passo Net Financial Assets at fair value through profit or loss: 98.22% (30/06/11: 91.16%) Money Market Instruments: 21.90% (30/06/11: 30.93%) CCY Principal Amount Description Maturity Date Fair value Sub- EUR 13,000,000 0.00% France, Government of T-Bill 05/07/2012 13,000,000 5.08 EUR 15,000,000 0.00% France, Government of T-Bill 12/07/2012 15,000,000 5.87 EUR 10,000,000 0.00% France, Government of T-Bill 19/07/2012 9,999,500 3.91 EUR 8,500,000 0.00% France, Government of T-Bill 13/09/2012 8,498,938 3.32 EUR 9,000,000 0.00% Netherlands, Kingdom of T-Bill 31/07/2012 9,000,900 3.52 EUR 500,000 0.00% Netherlands, Kingdom of T-Bill 31/08/2012 500,000 0.20 Total Money Market Instruments 55,999,338 21.90 Collective Investment Schemes****: 31.89% (30/06/11: 45.23%) CCY No. of Description Fair value Sub- EUR 19,676,909 Institutional Cash Series plc - Institutional Euro Liquidity 19,676,909 7.69 GBP 18,592,840 Institutional Cash Series plc - Institutional Sterling Liquidity 22,979,350 8.99 USD 28,799,136 Institutional Cash Series plc - Institutional US Dollar Liquidity 22,693,460 8.87 EUR 1 i Euro STOXX 50 ETF 23 0.00 EUR 310,000 i FTSE/EPRA European Property Index ETF 7,522,468 2.94 USD 281,376 i MSCI Emerging Markets ETF 8,689,276 3.40 Total Collective Investment Schemes 81,561,486 31.89 Net Financial Derivative Instruments: 44.43% (30/06/11: 15.00%) ed Swap*: 43.80% (30/06/11: 14.29%) CCY Notional Amount Description Maturity Date Fair value Sub- EUR 117,000,000 Fondo Doppio Passo ZCB ed Swap 22/09/2016 111,978,945 43.80 ed Swap at positive fair value 111,978,945 43.80 Unfunded Swaps*: 0.00% (30/06/11: 0.18%) CCY Notional Amount Description Maturity Date Fair value Sub- USD 18,200,000 Swap on EEM US 31/07/2012 0 0.00 USD 36,500,000 Swap on BCIT1T Index 01/08/2012 0 0.00 Unfunded Swaps at fair value 0 0.00 Open Futures Contracts***: 0.28% (30/06/11: 0.45%) No. of Contracts Description Counterparty 64 59 4 Unrealised Gain Sub- German Euro BUND Futures Long Futures Contracts Expiring September 2012 Goldman Sachs 24,320 0.01 FTSE 100 Index Futures Long Futures Contracts Expiring September 2012 88,739 0.04 10 Year Japan Government Bond Futures Long Futures Contracts Expiring September 2012 11,061 0.00 15
Fondo Doppio Passo Net Financial Assets at fair value through profit or loss: 98.22% (30/06/11: 91.16%) cont/d Net Financial Derivative Instruments: 44.43% (30/06/11: 15.00%) cont/d Open Futures Contracts***: 0.28% (30/06/11: 0.45%) cont/d No. of Contracts Description Counterparty 81 15 45 Unrealised Gain Sub- TOPIX Index Futures Long Futures Contracts Expiring September 2012 537,442 0.21 S&P 500 E-Mini Index Futures Long Futures Contracts Expiring September 2012 27,365 0.01 30 Year US Treasury Note Futures Long Futures Contracts Expiring September 2012 Goldman Sachs 29,373 0.01 Unrealised gain on open futures contracts 718,300 0.28 Net unrealised gain on open futures contracts 718,300 0.28 Open Forward Foreign Exchange Currency Contracts**: 0.35% (30/06/11: 0.08%) Maturity Date Counterparty Amount Bought Amount Sold Unrealised Gain/(Loss) Sub- 05/07/2012 Bank plc EUR 1,160,208 JPY 112,215,309 51,976 0.02 05/07/2012 Bank plc EUR 18,193 USD 22,588 394 0.00 05/07/2012 Bank plc EUR 1,225,016 USD 1,512,000 33,592 0.01 05/07/2012 Bank plc EUR 8,710,532 USD 10,751,148 238,858 0.09 05/07/2012 Bank plc EUR 186,429 USD 232,729 3,043 0.00 19/09/2012 Westpac Banking EUR 51,710,238 USD 64,458,104 955,316 0.37 19/09/2012 HSBC Bank plc EUR 3,235,782 USD 4,068,508 32,201 0.01 19/09/2012 UBS AG London USD 10,184,910 GBP 6,605,000 (135,835) (0.05) 19/09/2012 Credit Suisse USD 10,348,296 GBP 6,705,000 (130,659) (0.05) 19/09/2012 Royal Bank of Scotland USD 10,338,192 GBP 6,705,866 (139,684) (0.05) Unrealised gain on forward foreign exchange currency contracts 1,315,380 0.50 Unrealised loss on forward foreign exchange currency contracts (406,178) (0.15) Net unrealised gain on forward foreign exchange currency contracts 909,202 0.35 Net Financial Derivative Instruments 113,606,447 44.43 Financial Assets at fair value through profit or loss 251,573,449 98.38 Financial Liabilities at fair value through profit or loss (406,178) (0.16) Net Financial Assets at fair value through profit or loss 251,167,271 98.22 Other receivables (30/06/11: 0.07%) 305,745 0.12 Cash held with broker for open futures contracts (30/06/11: 3.15%) 5,505,442 2.15 Cash and cash equivalents (30/06/11: 5.38%) 7,146,954 2.79 Deposits with credit institutions (30/06/11: 0.34%) 75,487 0.03 Other payables (30/06/11: (0.10%)) (8,483,021) (3.31) Net Assets Attributable to Redeemable Participating Shareholders 255,717,878 100.00 16 30/06/2012 30/06/2011 30/06/2010 Net Assets Attributable to Redeemable Participating Shareholders 255,717,878 267,700,107 280,113,051 Number of Redeemable Participating in Issue 2,154,498 2,304,758 2,476,380 Net Asset Value per Redeemable Participating Share 118.69 116.15 113.11 Classification Financial derivative instruments at fair value through profit or loss are traded over the counter (OTC) with the exception of open futures contracts which are exchange traded.
Fondo Doppio Passo Analysis of Total Gross Assets Total Gross Assets Transferable Securities and Money Market Instruments 21.16 Collective Investment Schemes 30.82 OTC Financial Derivative Instruments 42.82 Exchange Traded Financial Derivative Instruments 0.27 Current Assets 4.93 The Counterparties for the ed and Unfunded Swaps are Bank plc and JP Morgan. 100.00 * The ed and Unfunded Swaps expose the Sub- to the performance of the Underlying (as defined by the Termsheet executed with the Approved Counterparty). ** Over the counter (OTC) Financial Derivative Instruments. *** Exchange Traded Financial Derivative Instruments. **** The Collective Investment Schemes held by the Sub- meet the requirements of UCITS regulations. 17
Dynamic Tracker Dynamic 70 Tracker Dynamic 80 Tracker Dynamic 90 Tracker Dynamic Tracker Investment Objective The investment objective of the Sub- is to provide a return linked to the performance of the Dynamic Global Index TM, which comprises a basket of well established market benchmark indices representative of a number of sectors and asset classes. Investment Strategy The Sub- will offer Shareholders exposure to the performance of the Index via an FDI ("Financial Derivative Instrument"). Dynamic 70 Tracker Investment Objective The investment objective of the Sub- is to provide a return linked to the performance of the Dynamic 70 Strategy, which comprises the Dynamic Global Index TM, a basket of well established market benchmark indices representative of a number of sectors, asset classes and cash. Additionally, the Sub- provides investment protection to at least 70 the highest ever Net Asset Value per Share. Investment Strategy The Sub- will offer Shareholders exposure to the performance of the strategy via an FDI ("Financial Derivative Instrument"). Dynamic 80 Tracker Investment Objective The investment objective of the Sub- is to provide a return linked to the performance of the Dynamic 80 Strategy, which comprises the Dynamic Global Index TM, a basket of well established market benchmark indices representative of a number of sectors, asset classes and cash. Additionally, the Sub- provides investment protection to at least 80 the highest ever Net Asset Value per Share. Investment Strategy The Sub- will offer Shareholders exposure to the performance of the strategy via an FDI ("Financial Derivative Instrument"). Dynamic 90 Tracker Investment Objective The investment objective of the Sub- is to provide a return linked to the performance of the Dynamic 90 Strategy, which comprises the Dynamic Global Index TM, a basket of well established market benchmark indices representative of a number of sectors, asset classes and cash. Additionally, the Sub- provides investment protection to at least 90 the highest ever Net Asset Value per Share. Investment Strategy The Sub- will offer Shareholders exposure to the performance of the strategy via an FDI ("Financial Derivative Instrument"). Sources: All sources Capital unless indicated. 18
Dynamic Tracker Dynamic 70 Tracker Dynamic 80 Tracker Dynamic 90 Tracker Cumulative Performance (as at 30 June 2013) (%) 1 Month 3 Months 6 Months 12 Months Since Inception Dynamic Tracker (3.77) (1.75) 6.48 11.30 40.43 Dynamic 70 Tracker (3.80) (1.87) 6.13 10.54 15.13 Dynamic 80 Tracker (3.33) (1.74) 4.18 6.55 8.15 Dynamic 90 Tracker (1.44) (0.85) 1.26 1.88 5.49 NAV (GBP) High Low Latest At Inception Dynamic Tracker 1.4915 0.8267 1.4043 1.0000 Dynamic 70 Tracker 1.2232 0.8651 1.1513 1.0000 Dynamic 80 Tracker 1.1399 0.9152 1.0815 1.0000 Dynamic 90 Tracker 1.0890 0.9869 1.0549 1.0000 The above performance figures are based on a tradable NAV per Share. The table below summarises the annual realised tracking error for Dynamic Tracker, as detailed in Note 15. Sub- Sub- Return Index return Tracking Error Expected Tracking Error* Sub- Fees Other** Dynamic Tracker 11.30% 12.58% (1.28%) (1.25%) (0.95%) (0.33%) * This is the tracking error expected by the Investment Manager based on the investment strategy of the Sub-. The differences noted between the actual tracking error of the Sub- and the expected tracking error is due to the other category detailed below. ** Other Includes all or some of the following: the effect of index fees charged to run the underlying index, the re-balancing effect of allocating Sub- assets to as close to 100 the NAV as possible, the unfunded nature of the derivatives leading to additional performance from cash management assets, the tolerance used for foreign currency hedging of share classes versus base currency. 19
Dynamic Tracker Portfolio of Investments as at 30 June 2013 Net Financial Assets at fair value through profit or loss: 99.81% (30/06/12: 99.78%) Net Financial Derivative Instruments: 99.81% (30/06/12: 99.78%) ed Swap*: 99.81% (30/06/12: 99.78%) CCY Notional Amount Description Maturity Date Fair value Sub- GBP 11,532,392 Dynamic Global Index GBP Swap 29/07/2016 16,297,657 99.81 ed Swap at positive fair value 16,297,657 99.81 Net Financial Derivative Instruments 16,297,657 99.81 Net Financial Assets at fair value through profit or loss 16,297,657 99.81 Other receivables (30/06/12: 0.19%) - - Cash and cash equivalents (30/06/12: 0.29%) 88,547 0.54 Other payables (30/06/12: (0.26%)) (57,174) (0.35) Net Assets Attributable to Redeemable Participating Shareholders 16,329,030 100.00 30/06/2013 30/06/2012 30/06/2011 Net Assets Attributable to Redeemable Participating Shareholders 16,329,030 17,699,869 21,345,820 Number of Redeemable Participating in issue 11,627,421 13,904,399 17,428,246 Net Asset Value per Redeemable Participating Share 1.4043 1.2729 1.2247 Classification Financial derivative instruments at fair value through profit or loss are traded over the counter (OTC). Analysis of Total Gross Assets Total Gross Assets OTC Financial Derivative Instruments 99.46 Current Assets 0.54 The Counterparty for the ed Swap is Bank plc. 100.00 * The ed Swap exposes the Sub- to the performance of the Underlying (as defined by the Termsheet executed with the Approved Counterparty). 20
Dynamic Tracker Portfolio of Investments as at 30 June 2012 Net Financial Assets at fair value through profit or loss: 99.78% (30/06/11: 99.98%) Net Financial Derivative Instruments: 99.78% (30/06/11: 99.98%) ed Swap*: 99.78% (30/06/11: 99.98%) CCY Notional Amount Description Maturity Date Fair value Sub- GBP 13,788,446 Dynamic Global Index GBP Swap 29/07/2016 17,661,639 99.78 ed Swap at positive fair value 17,661,639 99.78 Net Financial Derivative Instruments 17,661,639 99.78 Net Financial Assets at fair value through profit or loss 17,661,639 99.78 Other receivables (30/06/11: 0.08%) 33,795 0.19 Cash and cash equivalents (30/06/11: 0.13%) 50,439 0.29 Other payables (30/06/11: (0.19%)) (46,004) (0.26) Net Assets Attributable to Redeemable Participating Shareholders 17,699,869 100.00 30/06/2012 30/06/2011 30/06/2010 Net Assets Attributable to Redeemable Participating Shareholders 17,699,869 21,345,820 21,251,496 Number of Redeemable Participating in issue 13,904,399 17,428,246 19,811,657 Net Asset Value per Redeemable Participating Share 1.2729 1.2247 1.0726 Classification Financial derivative instruments at fair value through profit or loss are traded over the counter (OTC). Analysis of Total Gross Assets Total Gross Assets OTC Financial Derivative Instruments 99.52 Current Assets 0.48 The Counterparty for the ed Swap is Bank plc. 100.00 * The ed Swap exposes the Sub- to the performance of the Underlying (as defined by the Termsheet executed with the Approved Counterparty). 21
Dynamic 70 Tracker Net Financial Assets at fair value through profit or loss: 99.40% (30/06/12: 98.97%) Net Financial Derivative Instruments: 99.40% (30/06/12: 98.97%) ed Swap*: 99.40% (30/06/12: 98.97%) CCY Notional Amount Description Maturity Date Fair value Sub- GBP 14,011,452 Protected 70 Strategy GBP Swap 29/07/2016 16,191,522 99.40 ed Swap at positive fair value 16,191,522 99.40 Net Financial Derivative Instruments 16,191,522 99.40 Net Financial Assets at fair value through profit or loss 16,191,522 99.40 Other receivables (30/06/12: 0.18%) 100 0.00 Cash and cash equivalents (30/06/12: 1.09%) 107,780 0.66 Other payables (30/06/12: (0.19%)) (9,675) (0.06) Borrowings (30/06/12: (0.05%)) - - Net Assets Attributable to Redeemable Participating Shareholders 16,289,727 100.00 30/06/2013 30/06/2012 30/06/2011 Net Assets Attributable to Redeemable Participating Shareholders 16,289,727 18,294,039 23,234,925 Number of Redeemable Participating in issue 14,148,395 17,569,413 22,351,677 Net Asset Value per Redeemable Participating Share 1.1513 1.0412 1.0395 Classification Financial derivative instruments at fair value through profit or loss are traded over the counter (OTC). Analysis of Total Gross Assets Total Gross Assets OTC Financial Derivative Instruments 99.34 Current Assets 0.66 The Counterparty for the ed Swap is Bank plc. 100.00 * The ed Swap exposes the Sub- to the performance of the Underlying (as defined by the Termsheet executed with the Approved Counterparty). 22
Dynamic 70 Tracker Net Financial Assets at fair value through profit or loss: 98.97% (30/06/11: 99.91%) Net Financial Derivative Instruments: 98.97% (30/06/11: 99.91%) ed Swap*: 98.97% (30/06/11: 99.91%) CCY Notional Amount Description Maturity Date Fair value Sub- GBP 17,340,361 Protected 70 Strategy GBP Swap 29/07/2016 18,106,493 98.97 ed Swap at positive fair value 18,106,493 98.97 Net Financial Derivative Instruments 18,106,493 98.97 Net Financial Assets at fair value through profit or loss 18,106,493 98.97 Other receivables (30/06/11: 0.01%) 32,700 0.18 Cash and cash equivalents (30/06/11: 0.13%) 200,086 1.09 Other payables (30/06/11: (0.05%)) (36,064) (0.19) Borrowings (30/06/11: Nil) (9,176) (0.05) Net Assets Attributable to Redeemable Participating Shareholders 18,294,039 100.00 30/06/2012 30/06/2011 30/06/2010 Net Assets Attributable to Redeemable Participating Shareholders 18,294,039 23,234,925 23,861,411 Number of Redeemable Participating in issue 17,569,413 22,351,677 25,133,121 Net Asset Value per Redeemable Participating Share 1.0412 1.0395 0.9494 Classification Financial derivative instruments at fair value through profit or loss are traded over the counter (OTC). Analysis of Total Gross Assets Total Gross Assets OTC Financial Derivative Instruments 98.73 Current Assets 1.27 The Counterparty for the ed Swap is Bank plc. 100.00 * The ed Swap exposes the Sub- to the performance of the Underlying (as defined by the Termsheet executed with the Approved Counterparty). 23
Dynamic 80 Tracker Net Financial Assets at fair value through profit or loss: 99.59% (30/06/12: 99.45%) Net Financial Derivative Instruments: 99.59% (30/06/12: 99.45%) ed Swap*: 99.59% (30/06/12: 99.45%) CCY Notional Amount Description Maturity Date Fair value Sub- GBP 23,136,644 Protected 80 Strategy GBP Swap 29/07/2016 25,153,558 99.59 ed Swap at positive fair value 25,153,558 99.59 Net Financial Derivative Instruments 25,153,558 99.59 Net Financial Assets at fair value through profit or loss 25,153,558 99.59 Other receivables (30/06/12: 0.36%) 503 0.00 Cash and cash equivalents (30/06/12: 0.71%) 163,653 0.65 Other payables (30/06/12: (0.52%)) (61,536) (0.24) Net Assets Attributable to Redeemable Participating Shareholders 25,256,178 100.00 30/06/2013 30/06/2012 30/06/2011 Net Assets Attributable to Redeemable Participating Shareholders 25,256,178 29,535,445 38,261,196 Number of Redeemable Participating in issue 23,351,500 29,093,901 37,313,719 Net Asset Value per Redeemable Participating Share 1.0815 1.0151 1.0253 Classification Financial derivative instruments at fair value through profit or loss are traded over the counter (OTC). Analysis of Total Gross Assets Total Gross Assets OTC Financial Derivative Instruments 99.35 Current Assets 0.65 The Counterparty for the ed Swap is Bank plc. 100.00 * The ed Swap exposes the Sub- to the performance of the Underlying (as defined by the Termsheet executed with the Approved Counterparty). 24
Dynamic 80 Tracker Net Financial Assets at fair value through profit or loss: 99.45% (30/06/11: 99.87%) Net Financial Derivative Instruments: 99.45% (30/06/11: 99.87%) ed Swap*: 99.45% (30/06/11: 99.87%) CCY Notional Amount Description Maturity Date Fair value Sub- GBP 28,792,808 Protected 80 Strategy GBP Swap 29/07/2016 29,374,164 99.45 ed Swap at positive fair value 29,374,164 99.45 Net Financial Derivative Instruments 29,374,164 99.45 Net Financial Assets at fair value through profit or loss 29,374,164 99.45 Other receivables (30/06/11: 3.41%) 107,102 0.36 Cash and cash equivalents (30/06/11: 0.21%) 209,305 0.71 Other payables (30/06/11: (3.49%)) (155,126) (0.52) Net Assets Attributable to Redeemable Participating Shareholders 29,535,445 100.00 30/06/2012 30/06/2011 30/06/2010 Net Assets Attributable to Redeemable Participating Shareholders 29,535,445 38,261,196 41,840,512 Number of Redeemable Participating in issue 29,093,901 37,313,719 43,164,201 Net Asset Value per Redeemable Participating Share 1.0151 1.0253 0.9693 Classification Financial derivative instruments at fair value through profit or loss are traded over the counter (OTC). Analysis of Total Gross Assets Total Gross Assets OTC Financial Derivative Instruments 98.93 Current Assets 1.07 The Counterparty for the ed Swap is Bank plc. 100.00 * The ed Swap exposes the Sub- to the performance of the Underlying (as defined by the Termsheet executed with the Approved Counterparty). 25